Bip.1000			Meat and Wool Innovation - Economic Service									9.800.901
Last Updated:			Sheep and Beef Farm Survey - Per Stock Unit
27-May-03			Class 9  All Classes  New Zealand
										Provisional	Estimate	Forecast
Rev Exp Detail		1993-94	1994-95	1995-96	1996-97	1997-98	1998-99	1999-00	2000-01	2001-02	2002-03	2003-04
No. in Sample		542	547	548	544	548	544	556	550	550	550	550
1	Revenue  Per Total Stock Unit
2	Wool	9.98	12.97	11.28	10.54	10.18	9.87	10.29	11.82	12.44	13.35	12.70
3	Sheep	19.70	14.99	15.16	21.94	20.25	20.55	24.99	33.80	40.25	36.08	32.74
4	Cattle	13.89	10.76	8.49	8.37	9.44	10.61	14.61	18.47	20.28	14.61	13.13
5	Dairy Grazing	0.00	0.51	0.73	0.88	0.95	0.72	0.87	0.97	0.99	0.91	0.91
6	Deer + Velvet	0.72	0.75	1.10	1.14	0.79	0.80	1.17	1.45	1.77	1.31	1.30
7	Goat + Fibre	0.01	0.00	0.01	0.00	0.00	0.00	0.01	0.01	0.00	0.00	0.00
8	Cash Crop	3.22	3.24	4.15	4.65	4.88	4.48	4.87	5.50	4.88	4.48	4.88
9	Other Revenue	1.28	1.25	1.80	1.95	2.14	2.33	2.42	2.08	2.31	2.15	2.11
10	Total Gross Revenue	48.79	44.49	42.72	49.47	48.64	49.36	59.24	74.12	82.91	72.90	67.77
11	Expenditure Per Total Stock Unit
12	Wages	2.97	2.85	2.88	2.98	3.02	3.17	3.32	3.66	4.22	4.18	4.22
13	Animal Health	1.95	1.89	1.99	2.18	2.36	2.44	2.77	3.07	3.37	3.35	3.43
14	Weed & Pest Control	0.87	0.90	0.97	1.11	1.06	1.15	1.44	1.73	1.85	1.61	1.48
15	Shearing Lab/Contract	2.07	2.22	2.22	2.35	2.44	2.60	2.65	2.97	3.27	3.32	3.42
16	Shearing Shed Expenses	0.16	0.16	0.17	0.16	0.16	0.15	0.16	0.16	0.17	0.17	0.17
17	Fertiliser	4.31	3.75	3.83	4.28	4.42	4.71	5.15	6.75	7.39	6.73	6.28
18	Lime	0.20	0.20	0.16	0.25	0.40	0.40	0.41	0.60	0.70	0.58	0.54
19	Seeds	0.50	0.53	0.59	0.67	0.79	0.78	0.80	0.92	1.05	1.06	1.06
20	Vehicle Expenses	1.65	1.69	1.59	1.74	1.73	1.69	1.77	1.99	1.89	1.86	1.85
21	Fuel	1.38	1.27	1.19	1.28	1.25	1.20	1.39	1.79	1.77	1.77	1.80
22	Electricity	0.40	0.43	0.41	0.44	0.51	0.53	0.50	0.55	0.55	0.60	0.60
23	Feed & Grazing	0.93	1.13	1.01	0.97	1.40	1.92	1.89	2.42	2.51	2.13	2.03
24	Cultivation and Sowing	1.25	1.16	1.19	1.48	1.32	0.32	0.37	0.52	0.53	0.54	0.55
25	Cash Crop Expenses	0.16	0.16	0.18	0.16	0.27	0.36	0.41	0.41	0.35	0.35	0.37
26	Repairs & Maintenance	3.08	2.73	2.63	2.67	2.88	3.26	3.56	4.60	5.29	4.52	4.08
27	Cartage	0.74	0.80	0.81	0.84	0.91	0.92	0.93	1.08	1.19	1.17	1.22
28	Administration Expenses	1.68	1.59	1.63	1.61	1.68	1.72	1.87	1.94	1.98	1.97	2.03
29	Total Working Expenses	24.31	23.45	23.46	25.16	26.59	27.31	29.39	35.16	38.07	35.93	35.13
30	ACC Levies	0.36	0.45	0.44	0.46	0.43	0.37	0.36	0.68	0.69	0.70	0.64
31	Insurance	0.59	0.56	0.61	0.63	0.60	0.64	0.68	0.70	0.77	0.78	0.81
32	Rates	1.31	1.31	1.40	1.44	1.51	1.52	1.49	1.50	1.57	1.57	1.61
33	Managerial Salaries	0.32	0.33	0.40	0.40	0.38	0.39	0.39	0.36	0.39	0.39	0.40
34	Interest	4.46	4.82	5.81	6.21	6.24	6.06	5.81	5.98	5.80	5.37	5.09
35	Rent	0.64	0.61	0.61	0.83	0.88	0.89	0.99	0.98	0.96	0.96	0.98
36	Total Standing Charges	7.67	8.09	9.28	9.97	10.05	9.88	9.72	10.21	10.18	9.78	9.53
37	Total Cash Expenditure	31.98	31.54	32.73	35.14	36.64	37.19	39.11	45.37	48.26	45.70	44.66
38	Depreciation	2.58	2.85	3.05	3.31	3.62	3.69	3.88	3.98	4.50	4.24	4.02
39	Total Farm Expenditure	34.56	34.39	35.79	38.45	40.26	40.88	42.99	49.35	52.77	49.94	48.69
40	Farm Profit Before Tax	14.23	10.09	6.93	11.02	8.38	8.47	16.24	24.77	30.15	22.96	19.08
Per Animal Type Stock Unit Analysis
	Sheep Revenue
	Wool  per sheep su	14.26	18.59	16.39	15.24	14.78	13.96	14.54	16.83	17.94	19.38	18.23
	Lamb + Sheep per sheep su	28.15	21.48	22.03	31.74	29.40	29.08	35.33	48.15	58.05	52.39	46.99
	Shearing expenses per sheep su	3.19	3.41	3.44	3.62	3.76	3.89	3.96	4.44	4.92	5.03	5.11
	Cattle Revenue
	Cattle  per cattle su	48.60	38.75	29.80	29.80	33.42	39.64	55.39	68.91	73.13	51.75	48.14
	Other Livestock Revenue
	Deer + Velvet  per deer su	57.44	59.76	89.80	85.04	55.13	58.32	79.95	89.51	104.62	77.61	75.00
	Goat + Fibre   per goat su	4.29	2.13	4.75	4.50	4.00	3.00	10.33	18.67	0.00	0.00	0.00
For more information:
	info@economicservice.co.nz											© MWI Economic Service 2003